| Revenue | DKK 4,7M | +6% |
| EBITDA | DKK 1,6M | -4% |
| Net profit | DKK 1,4M | -5% |
| Total assets | DKK 8,5M | +5% |
| Equity | DKK 6M | +4% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.470 | 4.060 | 4.300 | 4.398 | 4.669 |
| Staff expenses | -2.672 | -2.563 | -2.761 | -2.773 | -3.116 |
| EBITDA | 1.798 | 1.497 | 1.539 | 1.625 | 1.553 |
| Depreciation & amort. | -262 | -189 | -22 | -21 | -27 |
| EBIT | 1.536 | 1.308 | 1.516 | 1.603 | 1.527 |
| Net financials | -214 | -275 | -246 | -104 | -104 |
| Profit before tax | 1.322 | 1.033 | 1.270 | 1.500 | 1.423 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.322 | 1.033 | 1.270 | 1.500 | 1.423 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.875 | 8.665 | 8.656 | 8.087 | 8.481 |
| Equity | 2.258 | 3.291 | 4.561 | 5.811 | 6.034 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.617 | 5.374 | 4.095 | 2.273 | 2.444 |
| Total debt | 5.617 | 5.374 | 4.095 | 2.273 | 2.444 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SA Founder | Founder | 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2013 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2016 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 10–14.99% | 0% | 2021 | |
| Individual | 20–24.99% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Pedersen | Founder | 0 companies |
| Jytte Johnsen Pedersen | Board of Directors | 0 companies |
| Jonas Høllund Skjold Pedersen | Board of Directors | 0 companies |